172.8
Revenue฿M
118.4
121.2
125.9
131.4
137.4
142.5
147.7
151.9
158.5
158.4
187.1
2.89%
3.35%
77
17.40
Revenue growth%
9.81
10.03
7.36
5.93
5.41
3.40
3.43
6.26
3.53
6.10
8.11
3.53
6.02
8
25.26
Gross margin%
3.00
4.68
3.29
1.38
4.06
2.77
4.45
2.79
5.71
3.02
3.64
3.02
3.15
76
5.07
Operating margin%
30.06
30.97
31.06
30.37
32.59
35.45
36.82
38.40
37.67
37.19
17.69
37.19
34.02
56
11.07
Net margin%
30.13
28.44
25.97
23.57
22.80
23.64
21.15
18.84
20.34
21.63
4.30
21.15
23.18
90
15.35
P/E ratio (avg)x
36.87
40.57
40.57
40.80
45.02
44.50
41.70
46.05
43.56
42.52
31.84
43.56
42.11
79
34.59
EV/EBITx
19.05
21.79
23.99
25.35
27.45
26.45
28.68
29.08
28.00
30.66
33.14
28.68
26.95
53
17.22
FCF yield (avg)%
7.21
8.24
5.27
4.12
3.23
0.86
0.40
0.40
0.40
2.02
23.11
0.40
2.63
53
4.37
FCF margin%
18.04
17.51
18.31
16.38
14.68
16.74
14.92
16.40
18.51
21.15
21.01
16.74
17.13
32
1.430
FCF / Net incomex
0.283
0.274
0.260
0.249
0.228
0.227
0.250
0.256
0.266
0.269
0.750
0.256
0.258
77
2.75
ROIC%
0.40
0.40
2.73
4.72
2.66
2.71
4.32
1.74
2.32
0.40
11.89
2.32
2.49
58
5.20
Return on equity%
9.74
11.28
8.92
8.01
6.65
9.34
6.36
8.24
6.77
8.19
28.15
8.19
8.21
34
27.71
Return on assets%
22.82
21.30
21.36
19.77
22.15
21.75
21.83
22.65
21.05
20.41
26.71
21.75
21.55
30
0.44
EPS฿
0.20
0.21
0.25
0.27
0.29
0.30
0.33
0.40
0.48
0.57
0.45
14.68%
10.84%
—
10.90
EPS growth%
16.34
18.44
16.75
16.18
17.18
18.81
21.46
23.03
23.23
25.60
15.36
23.03
18.62
7
0.16
Bookvalue per sh฿
0.22
0.23
0.25
0.27
0.26
0.24
0.23
0.23
0.22
0.19
0.19
(5.56%)
(1.20%)
—
0.63
FCF per share฿
0.70
0.72
0.79
0.86
0.94
1.02
1.21
1.22
1.45
1.51
0.17
9.87%
9.48%
—
0.47
Dividend per sh฿
0.31
0.28
0.28
0.30
0.30
0.31
0.29
0.32
0.32
0.28
0.21
(1.29%)
(2.26%)
—
9.26
Div yield (avg)%
23.66
23.62
26.54
27.11
24.79
23.56
25.45
24.46
22.22
23.36
23.75
23.56
24.06
65
9.36
Payout ratio%
12.40
13.34
14.49
11.90
9.61
11.01
12.99
14.66
12.56
14.28
21.23
12.99
12.77
27
133.5
Shares (diluted)M
157.0
163.7
171.7
176.4
197.5
200.5
228.7
247.6
248.8
285.7
131.8
7.67%
6.16%
51
15.19
Buyback yield%
21.39
20.65
22.33
22.71
20.10
18.79
18.11
15.13
12.33
14.91
12.79
15.13
19.44
5
1.002
D/E ratiox
0.840
0.796
0.807
0.876
0.829
0.873
0.908
0.808
0.878
0.931
1.780
0.878
0.856
76
179.0
Enterprise value฿M
135.2
135.8
159.6
182.4
205.5
211.2
227.6
247.4
249.3
300.7
136.1
7.91%
9.64%
56
83.59
LT debt฿M
37.87
33.60
35.79
37.19
38.97
40.97
37.39
37.46
37.52
36.38
44.44
(1.37%)
(0.38%)
40
Revenue
฿158.4M
3.35%
1.00×
Cost of revenue
฿100.3M
3.36%
1.00×
Operating expenses
฿24.84M
3.77%
1.04×
Goodwill & intangibles
19.60%
Cash and investments
18.81%